Birdiefire ApS
CVR number: 41111569
Jensløvsvej 1 A, 2920 Charlottenlund
philipjuelberg@hotmail.com
tel: 53372893
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 160.41 | 66.55 | 60.00 | 380.31 |
| Employee benefit expenses | -25.22 | -30.32 | -32.76 | -30.34 |
| EBIT | 135.19 | 36.23 | 27.24 | 349.97 |
| Other financial income | 29.96 | 10.51 | 10.63 | 15.47 |
| Other financial expenses | -0.96 | -0.52 | -0.22 | -1.07 |
| Pre-tax profit | 164.19 | 46.23 | 37.64 | 364.37 |
| Income taxes | -37.31 | -11.71 | -8.92 | -81.37 |
| Net earnings | 126.88 | 34.51 | 28.72 | 283.00 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Non-current loans receivable | 129.75 | |||
| Long term receivables total | 129.75 | |||
| Inventories total | ||||
| Current trade debtors | 12.86 | |||
| Current other receivables | 4.38 | 9.32 | 18.58 | |
| Short term receivables total | 4.38 | 12.86 | 9.32 | 18.58 |
| Other current investments | 139.28 | 30.90 | 39.68 | |
| Cash and bank deposits | 49.73 | 30.54 | 60.46 | 343.82 |
| Cash and cash equivalents | 49.73 | 169.82 | 91.36 | 383.50 |
| Balance sheet total (assets) | 183.85 | 182.67 | 100.68 | 402.08 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 50.00 | 40.00 | 61.00 |
| Retained earnings | - 100.00 | -23.12 | -28.61 | -60.89 |
| Profit of the financial year | 126.88 | 34.51 | 28.72 | 283.00 |
| Shareholders equity total | 166.88 | 101.39 | 80.11 | 323.11 |
| Non-current liabilities total | ||||
| Short-term deferred tax liabilities | 7.10 | 17.83 | 10.62 | 67.28 |
| Other non-interest bearing current liabilities | 9.88 | 63.46 | 9.95 | 11.68 |
| Current liabilities total | 16.97 | 81.28 | 20.57 | 78.96 |
| Balance sheet total (liabilities) | 183.85 | 182.67 | 100.68 | 402.08 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.